Highlights

[PERDANA] YoY Quarter Result on 2009-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     145.31%    YoY -     -86.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 64,195 56,240 75,689 119,419 220,867 172,243 147,559 -12.94%
  YoY % 14.14% -25.70% -36.62% -45.93% 28.23% 16.73% -
  Horiz. % 43.50% 38.11% 51.29% 80.93% 149.68% 116.73% 100.00%
PBT -15,720 -51,348 -19,335 4,653 37,169 51,183 15,496 -
  YoY % 69.39% -165.57% -515.54% -87.48% -27.38% 230.30% -
  Horiz. % -101.45% -331.36% -124.77% 30.03% 239.86% 330.30% 100.00%
Tax -4 -411 219 -303 -2,526 -4,725 3,614 -
  YoY % 99.03% -287.67% 172.28% 88.00% 46.54% -230.74% -
  Horiz. % -0.11% -11.37% 6.06% -8.38% -69.89% -130.74% 100.00%
NP -15,724 -51,759 -19,116 4,350 34,643 46,458 19,110 -
  YoY % 69.62% -170.76% -539.45% -87.44% -25.43% 143.11% -
  Horiz. % -82.28% -270.85% -100.03% 22.76% 181.28% 243.11% 100.00%
NP to SH -15,816 -51,761 -18,888 4,050 31,034 42,291 18,869 -
  YoY % 69.44% -174.04% -566.37% -86.95% -26.62% 124.13% -
  Horiz. % -83.82% -274.32% -100.10% 21.46% 164.47% 224.13% 100.00%
Tax Rate - % - % - % 6.51 % 6.80 % 9.23 % -23.32 % -
  YoY % 0.00% 0.00% 0.00% -4.26% -26.33% 139.58% -
  Horiz. % 0.00% 0.00% 0.00% -27.92% -29.16% -39.58% 100.00%
Total Cost 79,919 107,999 94,805 115,069 186,224 125,785 128,449 -7.60%
  YoY % -26.00% 13.92% -17.61% -38.21% 48.05% -2.07% -
  Horiz. % 62.22% 84.08% 73.81% 89.58% 144.98% 97.93% 100.00%
Net Worth 461,064 438,434 463,776 562,830 297,600 437,493 230,109 12.27%
  YoY % 5.16% -5.46% -17.60% 89.12% -31.98% 90.12% -
  Horiz. % 200.37% 190.53% 201.55% 244.59% 129.33% 190.12% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 5,955 5,952 5,952 5,414 -
  YoY % 0.00% 0.00% 0.00% 0.07% -0.00% 9.94% -
  Horiz. % 0.00% 0.00% 0.00% 110.00% 109.93% 109.94% 100.00%
Div Payout % - % - % - % 147.06 % 19.18 % 14.07 % 28.69 % -
  YoY % 0.00% 0.00% 0.00% 666.74% 36.32% -50.96% -
  Horiz. % 0.00% 0.00% 0.00% 512.58% 66.85% 49.04% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 461,064 438,434 463,776 562,830 297,600 437,493 230,109 12.27%
  YoY % 5.16% -5.46% -17.60% 89.12% -31.98% 90.12% -
  Horiz. % 200.37% 190.53% 201.55% 244.59% 129.33% 190.12% 100.00%
NOSH 495,768 461,509 414,085 297,794 297,600 297,614 270,717 10.60%
  YoY % 7.42% 11.45% 39.05% 0.07% -0.00% 9.94% -
  Horiz. % 183.13% 170.48% 152.96% 110.00% 109.93% 109.94% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -24.49 % -92.03 % -25.26 % 3.64 % 15.69 % 26.97 % 12.95 % -
  YoY % 73.39% -264.33% -793.96% -76.80% -41.82% 108.26% -
  Horiz. % -189.11% -710.66% -195.06% 28.11% 121.16% 208.26% 100.00%
ROE -3.43 % -11.81 % -4.07 % 0.72 % 10.43 % 9.67 % 8.20 % -
  YoY % 70.96% -190.17% -665.28% -93.10% 7.86% 17.93% -
  Horiz. % -41.83% -144.02% -49.63% 8.78% 127.20% 117.93% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.95 12.19 18.28 40.10 74.22 57.87 54.51 -21.28%
  YoY % 6.23% -33.32% -54.41% -45.97% 28.25% 6.16% -
  Horiz. % 23.76% 22.36% 33.54% 73.56% 136.16% 106.16% 100.00%
EPS -3.19 -11.22 -4.56 1.36 10.43 14.21 6.97 -
  YoY % 71.57% -146.05% -435.29% -86.96% -26.60% 103.87% -
  Horiz. % -45.77% -160.98% -65.42% 19.51% 149.64% 203.87% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9300 0.9500 1.1200 1.8900 1.0000 1.4700 0.8500 1.51%
  YoY % -2.11% -15.18% -40.74% 89.00% -31.97% 72.94% -
  Horiz. % 109.41% 111.76% 131.76% 222.35% 117.65% 172.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 921,069
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.97 6.11 8.22 12.97 23.98 18.70 16.02 -12.94%
  YoY % 14.08% -25.67% -36.62% -45.91% 28.24% 16.73% -
  Horiz. % 43.51% 38.14% 51.31% 80.96% 149.69% 116.73% 100.00%
EPS -1.72 -5.62 -2.05 0.44 3.37 4.59 2.05 -
  YoY % 69.40% -174.15% -565.91% -86.94% -26.58% 123.90% -
  Horiz. % -83.90% -274.15% -100.00% 21.46% 164.39% 223.90% 100.00%
DPS 0.00 0.00 0.00 0.65 0.65 0.65 0.59 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 10.17% -
  Horiz. % 0.00% 0.00% 0.00% 110.17% 110.17% 110.17% 100.00%
NAPS 0.5006 0.4760 0.5035 0.6111 0.3231 0.4750 0.2498 12.27%
  YoY % 5.17% -5.46% -17.61% 89.14% -31.98% 90.15% -
  Horiz. % 200.40% 190.55% 201.56% 244.64% 129.34% 190.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.0800 0.7900 1.0600 1.4500 1.2500 5.4000 2.7600 -
P/RPS 8.34 6.48 5.80 3.62 1.68 9.33 5.06 8.68%
  YoY % 28.70% 11.72% 60.22% 115.48% -81.99% 84.39% -
  Horiz. % 164.82% 128.06% 114.62% 71.54% 33.20% 184.39% 100.00%
P/EPS -33.85 -7.04 -23.24 106.62 11.99 38.00 39.60 -
  YoY % -380.82% 69.71% -121.80% 789.24% -68.45% -4.04% -
  Horiz. % -85.48% -17.78% -58.69% 269.24% 30.28% 95.96% 100.00%
EY -2.95 -14.20 -4.30 0.94 8.34 2.63 2.53 -
  YoY % 79.23% -230.23% -557.45% -88.73% 217.11% 3.95% -
  Horiz. % -116.60% -561.26% -169.96% 37.15% 329.64% 103.95% 100.00%
DY 0.00 0.00 0.00 1.38 1.60 0.37 0.72 -
  YoY % 0.00% 0.00% 0.00% -13.75% 332.43% -48.61% -
  Horiz. % 0.00% 0.00% 0.00% 191.67% 222.22% 51.39% 100.00%
P/NAPS 1.16 0.83 0.95 0.77 1.25 3.67 3.25 -15.76%
  YoY % 39.76% -12.63% 23.38% -38.40% -65.94% 12.92% -
  Horiz. % 35.69% 25.54% 29.23% 23.69% 38.46% 112.92% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 1.1500 0.7500 0.9000 1.3500 1.3500 4.1200 3.1800 -
P/RPS 8.88 6.15 4.92 3.37 1.82 7.12 5.83 7.26%
  YoY % 44.39% 25.00% 45.99% 85.16% -74.44% 22.13% -
  Horiz. % 152.32% 105.49% 84.39% 57.80% 31.22% 122.13% 100.00%
P/EPS -36.05 -6.69 -19.73 99.26 12.95 28.99 45.62 -
  YoY % -438.86% 66.09% -119.88% 666.49% -55.33% -36.45% -
  Horiz. % -79.02% -14.66% -43.25% 217.58% 28.39% 63.55% 100.00%
EY -2.77 -14.95 -5.07 1.01 7.72 3.45 2.19 -
  YoY % 81.47% -194.87% -601.98% -86.92% 123.77% 57.53% -
  Horiz. % -126.48% -682.65% -231.51% 46.12% 352.51% 157.53% 100.00%
DY 0.00 0.00 0.00 1.48 1.48 0.49 0.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% 202.04% -22.22% -
  Horiz. % 0.00% 0.00% 0.00% 234.92% 234.92% 77.78% 100.00%
P/NAPS 1.24 0.79 0.80 0.71 1.35 2.80 3.74 -16.79%
  YoY % 56.96% -1.25% 12.68% -47.41% -51.79% -25.13% -
  Horiz. % 33.16% 21.12% 21.39% 18.98% 36.10% 74.87% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers